|
Revenue
|
142.70M | 201.35M | 209.06M | 222.74M | 223.83M | 236.74M | 260.94M | 279.79M | 276.60M | 285.89M | 282.47M | 239.48M | 278.81M | 293.74M | 296.59M | 313.86M |
|
Cost of Revenue
|
98.09M | 133.14M | 138.11M | 148.90M | 153.90M | 162.18M | 173.38M | 186.19M | 183.33M | 186.28M | 185.68M | 166.37M | 173.15M | 178.17M | 180.21M | 190.62M |
|
Gross Profit
|
44.61M | 68.21M | 70.96M | 73.84M | 69.94M | 74.56M | 87.56M | 93.60M | 93.27M | 99.60M | 96.79M | 52.44M | 83.83M | 89.48M | 84.35M | 123.24M |
|
Amortization - Intangibles
|
| 1.96M | 0.81M | 0.55M | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| 1.84M | 2.01M | 2.08M | | | | | | | | | | | | |
|
Selling, General & Administrative
|
46.22M | 55.76M | 54.06M | 57.00M | 54.21M | 61.39M | 65.63M | 60.08M | 63.27M | 64.12M | 62.07M | 53.98M | 59.19M | 60.98M | 65.94M | 78.55M |
|
Restructuring Costs
|
5.44M | | | -0.21M | | | | | | | 0.42M | 0.89M | 0.01M | 0.70M | 1.18M | 0.39M |
|
Other Operating Expenses
|
98.09M | 131.30M | 136.09M | 146.82M | 153.90M | 162.76M | 173.38M | 186.19M | 184.62M | 188.19M | 188.64M | 175.96M | 173.13M | 176.81M | 180.21M | 190.33M |
|
Operating Expenses
|
149.74M | 188.90M | 192.16M | 205.69M | 208.10M | 224.15M | 239.01M | 246.27M | 247.90M | 252.31M | 251.13M | 230.84M | 232.33M | 238.49M | 247.33M | 269.27M |
|
Operating Income
|
-7.04M | 12.45M | 16.90M | 17.05M | 15.73M | 12.59M | 21.93M | 33.52M | 28.70M | 33.57M | 31.34M | 8.64M | 46.48M | 55.25M | 49.26M | 44.59M |
|
EBIT
|
-7.04M | 12.45M | 16.90M | 17.05M | 15.73M | 12.59M | 21.93M | 33.52M | 28.70M | 33.57M | 31.34M | 8.64M | 46.48M | 55.25M | 49.26M | 44.59M |
|
Non Operating Investment Income
|
-0.04M | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.05M | 0.02M | 0.03M | 0.14M | 0.01M | 0.01M | 0.00M | | | | | | | | | |
|
Other Non Operating Income
|
| -0.38M | -0.32M | -0.19M | | 3.02M | | | | | | | | | | |
|
Non Operating Income
|
| 0.14M | -0.72M | -0.20M | | | | | | | | | | | | |
|
EBT
|
-7.02M | 14.20M | 16.93M | 16.44M | 15.26M | 11.97M | 21.52M | 33.13M | 28.12M | 32.94M | 33.07M | 10.05M | 46.38M | 55.10M | 46.03M | 42.99M |
|
Tax Provisions
|
-0.21M | -0.03M | -4.50M | 0.71M | 6.40M | 2.25M | 7.71M | 12.46M | 4.34M | 5.58M | 7.74M | 4.31M | 4.83M | 14.78M | 11.88M | 13.71M |
|
Profit After Tax
|
-6.81M | 14.23M | 21.77M | 16.92M | 8.86M | 9.71M | 13.81M | 21.54M | 27.35M | 27.36M | 23.28M | 5.64M | 41.55M | 40.80M | 34.15M | 29.63M |
|
Income from Continuing Operations
|
-6.81M | 14.23M | 21.43M | 15.73M | 8.86M | 9.71M | 13.81M | 20.68M | 23.77M | 27.36M | 25.33M | 5.74M | 41.55M | 40.32M | 34.15M | 29.28M |
|
Consolidated Net Income
|
-6.81M | 14.23M | 0.34M | -0.22M | -0.14M | 9.71M | 13.81M | 0.87M | 1.80M | -3.45M | -0.01M | -0.17M | -0.01M | 40.32M | 34.15M | 29.28M |
|
Income towards Parent Company
|
-6.81M | 14.23M | 0.34M | -0.22M | -0.14M | 9.71M | 13.81M | 0.87M | 1.80M | -3.45M | -0.01M | -0.17M | -0.01M | 40.32M | 34.15M | 29.28M |
|
Net Income towards Common Stockholders
|
-6.81M | 14.23M | 0.34M | -0.22M | -0.14M | 9.71M | 13.81M | 0.87M | 1.80M | -3.45M | -0.01M | -0.17M | -0.01M | 40.32M | 34.15M | 29.28M |
|
EPS (Basic)
|
-0.18 | 0.35 | 0.55 | 0.54 | 0.29 | 0.34 | 0.47 | 0.74 | 0.95 | 0.93 | 0.78 | 0.19 | 1.38 | 1.30 | 1.26 | 1.08 |
|
EPS (Weighted Average and Diluted)
|
-0.18 | 0.34 | 0.52 | 0.51 | 0.28 | 0.33 | 0.43 | 0.66 | 0.85 | 0.85 | 0.72 | 0.17 | 1.26 | 1.28 | 1.24 | 1.05 |
|
Shares Outstanding (Weighted Average)
|
38.14M | 41.84M | 40.40M | 30.48M | 30.69M | 29.20M | 29.38M | 28.55M | 28.66M | 29.52M | 29.90M | 29.96M | 29.79M | 31.70M | 27.24M | 27.59M |
|
Shares Outstanding (Diluted Average)
|
38.24M | 42.37M | 41.88M | 33.51M | | | | | | | | | | | | |
|
Interest Expenses
|
| | | 0.63M | 0.47M | 0.63M | 0.41M | 0.39M | 0.58M | 0.64M | 0.31M | 0.13M | 0.10M | 0.14M | 3.23M | 1.59M |
|
Tax Rate
|
3.02% | | | 4.34% | 41.92% | 18.85% | 35.82% | 37.59% | 15.45% | 16.93% | 23.42% | 42.89% | 10.41% | 26.83% | 25.80% | 31.89% |